Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.84 | $51.59B | $121.10B | $187.27B | $3.63B | -$8.16B | -6.72x | 0.28x | 16.98x |
GM GM General Motors Co FY ended Jan 15, 2026 | $85.63 | $75.14B | $201.42B | $185.02B | $12.20B | $2.70B | 26.19x | 0.41x | 10.70x |
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $356.09 | $1.41T | $1.39T | $94.83B | $10.45B | $3.79B | 329.71x | 14.83x | 128.99x |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $15.54 | $21.16B | $20.76B | $5.39B | -$2.68B | -$3.65B | -5.06x | 3.93x | — |
LC LCID Lucid Group, Inc. FY ended Feb 18, 2026 | $4.55 | $1.79B | $2.59B | $1.35B | -$2.68B | -$2.70B | -0.38x | 1.32x | — |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 53.91x | 3/5 | -$1.11T | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.15x | 5/5 | $637.52B | $220.02 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 68.75x | 5/5 | -$1.54T | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.84 | $51.59B | $121.10B | $187.27B | $3.63B | -$8.16B | -6.72x | 0.28x | 16.98x |
GM GM General Motors Co FY ended Jan 15, 2026 | $85.63 | $75.14B | $201.42B | $185.02B | $12.20B | $2.70B | 26.19x | 0.41x | 10.70x |
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $356.09 | $1.41T | $1.39T | $94.83B | $10.45B | $3.79B | 329.71x | 14.83x | 128.99x |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $15.54 | $21.16B | $20.76B | $5.39B | -$2.68B | -$3.65B | -5.06x | 3.93x | — |
LC LCID Lucid Group, Inc. FY ended Feb 18, 2026 | $4.55 | $1.79B | $2.59B | $1.35B | -$2.68B | -$2.70B | -0.38x | 1.32x | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 53.91x | 3/5 | -$1.11T | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.15x | 5/5 | $637.52B | $220.02 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 68.75x | 5/5 | -$1.54T | — | Target fundamentals do not produce a usable positive equity value. |
